Financials Giga Solar Materials Corp.

Equities

3691

TW0003691002

Renewable Energy Equipment & Services

End-of-day quote Taipei Exchange 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
144 TWD -1.37% Intraday chart for Giga Solar Materials Corp. -2.04% +59.12%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5,217 8,338 12,837 15,703 9,142 8,315
Enterprise Value (EV) 1 10,271 12,275 15,831 16,988 8,779 8,795
P/E ratio -5.47 x 43.3 x 64.4 x -39.1 x -16.2 x -10.3 x
Yield - 1.51% 0.85% - - -
Capitalization / Revenue 0.63 x 1.06 x 1.45 x 2.06 x 1.62 x 2.81 x
EV / Revenue 1.24 x 1.56 x 1.79 x 2.23 x 1.55 x 2.97 x
EV / EBITDA 34.6 x 26.6 x 32.7 x 10,112 x -48.2 x -13.3 x
EV / FCF 32.6 x 13.9 x 16 x 17.1 x -20.6 x -13.6 x
FCF Yield 3.07% 7.19% 6.23% 5.86% -4.84% -7.37%
Price to Book 1.2 x 1.76 x 2.51 x 2.47 x 1.2 x 1.25 x
Nbr of stocks (in thousands) 60,239 62,925 62,925 75,133 91,883 91,883
Reference price 2 86.60 132.5 204.0 209.0 99.50 90.50
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/30/23 3/29/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 8,292 7,876 8,835 7,632 5,655 2,958
EBITDA 1 296.7 462.2 483.9 1.68 -182.1 -663.3
EBIT 1 11.74 176.2 227.6 -262.8 -439.1 -966.7
Operating Margin 0.14% 2.24% 2.58% -3.44% -7.77% -32.68%
Earnings before Tax (EBT) 1 -1,232 40.8 126.6 -433.9 -516.7 -1,174
Net income 1 -953.7 188.9 200.2 -375.5 -495.2 -810.6
Net margin -11.5% 2.4% 2.27% -4.92% -8.76% -27.4%
EPS 2 -15.83 3.060 3.170 -5.340 -6.140 -8.822
Free Cash Flow 1 314.9 882.8 986.6 995.8 -425.2 -648.2
FCF margin 3.8% 11.21% 11.17% 13.05% -7.52% -21.91%
FCF Conversion (EBITDA) 106.12% 191.01% 203.89% 59,271.67% - -
FCF Conversion (Net income) - 467.25% 492.69% - - -
Dividend per Share - 2.000 1.734 - - -
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/30/23 3/29/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 5,054 3,937 2,994 1,285 - 480
Net Cash position 1 - - - - 363 -
Leverage (Debt/EBITDA) 17.03 x 8.52 x 6.187 x 764.7 x - -0.7231 x
Free Cash Flow 1 315 883 987 996 -425 -648
ROE (net income / shareholders' equity) -21.3% -0.27% 1.22% -6.97% -7.36% -15%
ROA (Net income/ Total Assets) 0.04% 0.76% 1.11% -1.28% -2.23% -5.1%
Assets 1 -2,343,346 24,706 17,975 29,255 22,198 15,896
Book Value Per Share 2 72.40 75.20 81.30 84.50 82.60 72.30
Cash Flow per Share 2 70.30 29.80 38.80 36.60 30.30 22.60
Capex 1 760 257 91.9 - 1,280 504
Capex / Sales 9.17% 3.26% 1.04% - 22.64% 17.05%
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/30/23 3/29/24
1TWD in Million2TWD
Estimates
  1. Stock Market
  2. Equities
  3. 3691 Stock
  4. Financials Giga Solar Materials Corp.